[AXIATA] QoQ TTM Result on 30-Jun-2021 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

27-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 78.28%

YoY- -37.49%

Quarter Report

2Q21 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
TTM Result
Revenue	26,306,592	25,900,660	25,259,562	24,828,256	24,230,606	24,203,171	24,207,662	5.70%
YoY %	1.57%	2.54%	1.74%	2.47%	0.11%	-0.02%	-	-
Horiz. %	108.67%	106.99%	104.35%	102.56%	100.09%	99.98%	100.00%	-
PBT	2,064,870	2,173,618	1,090,988	1,157,177	958,392	1,208,310	2,374,447	-8.90%
YoY %	-5.00%	99.23%	-5.72%	20.74%	-20.68%	-49.11%	-	-
Horiz. %	86.96%	91.54%	45.95%	48.73%	40.36%	50.89%	100.00%	-
Tax	-984,670	-896,737	-424,015	-485,657	-545,256	-584,264	-947,851	2.57%
YoY %	-9.81%	-111.49%	12.69%	10.93%	6.68%	38.36%	-	-
Horiz. %	103.88%	94.61%	44.73%	51.24%	57.53%	61.64%	100.00%	-
NP	1,080,200	1,276,881	666,973	671,520	413,136	624,046	1,426,596	-16.93%
YoY %	-15.40%	91.44%	-0.68%	62.54%	-33.80%	-56.26%	-	-
Horiz. %	75.72%	89.51%	46.75%	47.07%	28.96%	43.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	700,367	818,901	446,918	450,348	252,610	365,156	953,673	-18.61%
YoY %	-14.47%	83.23%	-0.76%	78.28%	-30.82%	-61.71%	-	-
Horiz. %	73.44%	85.87%	46.86%	47.22%	26.49%	38.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.69%	41.26%	38.87%	41.97%	56.89%	48.35%	39.92%	-
YoY %	15.58%	6.15%	-7.39%	-26.23%	17.66%	21.12%	-	-
Horiz. %	119.46%	103.36%	97.37%	105.14%	142.51%	121.12%	100.00%	-
Total Cost	25,226,392	24,623,779	24,592,589	24,156,736	23,817,470	23,579,125	22,781,066	7.04%
YoY %	2.45%	0.13%	1.80%	1.42%	1.01%	3.50%	-	-
Horiz. %	110.73%	108.09%	107.95%	106.04%	104.55%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,882,532	17,981,034	17,886,786	17,703,304	17,422,646	17,605,481	15,771,218	4.64%
YoY %	-6.11%	0.53%	1.04%	1.61%	-1.04%	11.63%	-	-
Horiz. %	107.05%	114.01%	113.41%	112.25%	110.47%	111.63%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	871,477	871,477	825,383	825,383	641,819	641,819	594,952	29.00%
YoY %	0.00%	5.58%	0.00%	28.60%	0.00%	7.88%	-	-
Horiz. %	146.48%	146.48%	138.73%	138.73%	107.88%	107.88%	100.00%	-
Div Payout %	124.43%	106.42%	184.68%	183.28%	254.08%	175.77%	62.39%	-
YoY %	16.92%	-42.38%	0.76%	-27.87%	44.55%	181.73%	-	-
Horiz. %	199.44%	170.57%	296.01%	293.77%	407.24%	281.73%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	16,882,532	17,981,034	17,886,786	17,703,304	17,422,646	17,605,481	15,771,218	4.64%
YoY %	-6.11%	0.53%	1.04%	1.61%	-1.04%	11.63%	-	-
Horiz. %	107.05%	114.01%	113.41%	112.25%	110.47%	111.63%	100.00%	-
NOSH	9,176,804	9,174,986	9,172,710	9,172,710	9,172,550	9,169,541	9,169,510	0.05%
YoY %	0.02%	0.02%	0.00%	0.00%	0.03%	0.00%	-	-
Horiz. %	100.08%	100.06%	100.03%	100.03%	100.03%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	4.11%	4.93%	2.64%	2.70%	1.71%	2.58%	5.89%	-
YoY %	-16.63%	86.74%	-2.22%	57.89%	-33.72%	-56.20%	-	-
Horiz. %	69.78%	83.70%	44.82%	45.84%	29.03%	43.80%	100.00%	-
ROE	4.15%	4.55%	2.50%	2.54%	1.45%	2.07%	6.05%	-
YoY %	-8.79%	82.00%	-1.57%	75.17%	-29.95%	-65.79%	-	-
Horiz. %	68.60%	75.21%	41.32%	41.98%	23.97%	34.21%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	286.71	282.33	275.38	270.68	264.24	263.95	264.01	5.65%
YoY %	1.55%	2.52%	1.74%	2.44%	0.11%	-0.02%	-	-
Horiz. %	108.60%	106.94%	104.31%	102.53%	100.09%	99.98%	100.00%	-
EPS	7.63	8.93	4.87	4.91	2.75	3.98	10.40	-18.67%
YoY %	-14.56%	83.37%	-0.81%	78.55%	-30.90%	-61.73%	-	-
Horiz. %	73.37%	85.87%	46.83%	47.21%	26.44%	38.27%	100.00%	-
DPS	9.50	9.50	9.00	9.00	7.00	7.00	6.50	28.81%
YoY %	0.00%	5.56%	0.00%	28.57%	0.00%	7.69%	-	-
Horiz. %	146.15%	146.15%	138.46%	138.46%	107.69%	107.69%	100.00%	-
NAPS	1.84	1.96	1.95	1.93	1.90	1.92	1.72	4.60%
YoY %	-6.12%	0.51%	1.04%	1.58%	-1.04%	11.63%	-	-
Horiz. %	106.98%	113.95%	113.37%	112.21%	110.47%	111.63%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 9,172,710
RPS	286.50	282.08	275.10	270.40	263.89	263.60	263.64	5.70%
YoY %	1.57%	2.54%	1.74%	2.47%	0.11%	-0.02%	-	-
Horiz. %	108.67%	106.99%	104.35%	102.56%	100.09%	99.98%	100.00%	-
EPS	7.63	8.92	4.87	4.90	2.75	3.98	10.39	-18.61%
YoY %	-14.46%	83.16%	-0.61%	78.18%	-30.90%	-61.69%	-	-
Horiz. %	73.44%	85.85%	46.87%	47.16%	26.47%	38.31%	100.00%	-
DPS	9.49	9.49	8.99	8.99	6.99	6.99	6.48	28.99%
YoY %	0.00%	5.56%	0.00%	28.61%	0.00%	7.87%	-	-
Horiz. %	146.45%	146.45%	138.73%	138.73%	107.87%	107.87%	100.00%	-
NAPS	1.8387	1.9583	1.948	1.9281	1.8975	1.9174	1.7176	4.65%
YoY %	-6.11%	0.53%	1.03%	1.61%	-1.04%	11.63%	-	-
Horiz. %	107.05%	114.01%	113.41%	112.26%	110.47%	111.63%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	3.79	4.16	3.91	3.74	3.65	3.74	2.95	-
P/RPS	1.32	1.47	1.42	1.38	1.38	1.42	1.12	11.58%
YoY %	-10.20%	3.52%	2.90%	0.00%	-2.82%	26.79%	-	-
Horiz. %	117.86%	131.25%	126.79%	123.21%	123.21%	126.79%	100.00%	-
P/EPS	49.65	46.60	80.25	76.18	132.50	93.92	28.36	45.30%
YoY %	6.55%	-41.93%	5.34%	-42.51%	41.08%	231.17%	-	-
Horiz. %	175.07%	164.32%	282.97%	268.62%	467.21%	331.17%	100.00%	-
EY	2.01	2.15	1.25	1.31	0.75	1.06	3.53	-31.32%
YoY %	-6.51%	72.00%	-4.58%	74.67%	-29.25%	-69.97%	-	-
Horiz. %	56.94%	60.91%	35.41%	37.11%	21.25%	30.03%	100.00%	-
DY	2.51	2.28	2.30	2.41	1.92	1.87	2.20	9.19%
YoY %	10.09%	-0.87%	-4.56%	25.52%	2.67%	-15.00%	-	-
Horiz. %	114.09%	103.64%	104.55%	109.55%	87.27%	85.00%	100.00%	-
P/NAPS	2.06	2.12	2.01	1.94	1.92	1.95	1.72	12.79%
YoY %	-2.83%	5.47%	3.61%	1.04%	-1.54%	13.37%	-	-
Horiz. %	119.77%	123.26%	116.86%	112.79%	111.63%	113.37%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	25/05/22	22/02/22	26/11/21	27/08/21	25/05/21	25/02/21	27/11/20	-
Price	3.19	3.92	3.90	4.04	3.50	3.57	3.73	-
P/RPS	1.11	1.39	1.42	1.49	1.32	1.35	1.41	-14.75%
YoY %	-20.14%	-2.11%	-4.70%	12.88%	-2.22%	-4.26%	-	-
Horiz. %	78.72%	98.58%	100.71%	105.67%	93.62%	95.74%	100.00%	-
P/EPS	41.79	43.92	80.05	82.29	127.05	89.65	35.86	10.75%
YoY %	-4.85%	-45.13%	-2.72%	-35.23%	41.72%	150.00%	-	-
Horiz. %	116.54%	122.48%	223.23%	229.48%	354.29%	250.00%	100.00%	-
EY	2.39	2.28	1.25	1.22	0.79	1.12	2.79	-9.81%
YoY %	4.82%	82.40%	2.46%	54.43%	-29.46%	-59.86%	-	-
Horiz. %	85.66%	81.72%	44.80%	43.73%	28.32%	40.14%	100.00%	-
DY	2.98	2.42	2.31	2.23	2.00	1.96	1.74	43.19%
YoY %	23.14%	4.76%	3.59%	11.50%	2.04%	12.64%	-	-
Horiz. %	171.26%	139.08%	132.76%	128.16%	114.94%	112.64%	100.00%	-
P/NAPS	1.73	2.00	2.00	2.09	1.84	1.86	2.17	-14.03%
YoY %	-13.50%	0.00%	-4.31%	13.59%	-1.08%	-14.29%	-	-
Horiz. %	79.72%	92.17%	92.17%	96.31%	84.79%	85.71%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

314

YTLPOWR

YTL POWER INTERNATIONAL BHD

158

TOPGLOV

TOP GLOVE CORPORATION BHD

157

GENTING

GENTING BHD

145

PBBANK

PUBLIC BANK BHD

122

GENM

GENTING MALAYSIA BERHAD

120

INARI

INARI AMERTRON BERHAD

114

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More